Notes to the Financial Statements (continued)
| Forecast | Actual | |||
|---|---|---|---|---|
|
Original Budget $m |
Estimated Actuals $m |
30 June 2008 $m |
30 June 2007 $m |
|
| By type | ||||
| 1,671 | 1,864 | Financial liabilities classified as amortised cost | 1,297 | 1,328 |
| 17 | 2 | Financial liabilities classified as held for trading | 1 | 11 |
| 647 | 1,064 | Financial liabilities classified as fair value through profit and loss | 1,717 | 1,528 |
| 413 | 24 | Interest unwind on provisions | 86 | 18 |
| 2,748 | 2,954 | Total interest expenses | 3,101 | 2,885 |
| By source | ||||
| 2,245 | 2,527 | Core Crown | 2,460 | 2,330 |
| 306 | 275 | Crown entities | 248 | 265 |
| 704 | 734 | State-owned Enterprises | 870 | 685 |
| (507) | (582) | Inter-segment eliminations | (477) | (395) |
| 2,748 | 2,954 | Total interest expenses | 3,101 | 2,885 |
| Forecast | Actual | |||
|---|---|---|---|---|
|
Original Budget $m |
Estimated Actuals $m |
30 June 2008 $m |
30 June 2007 $m |
|
| By entity | ||||
| 2,965 | 4,001 | Accident Compensation | 3,423 | 2,880 |
| 37 | 82 | Earthquake Commission | 130 | 77 |
| 8 | 12 | Other | 10 | 18 |
| 3,010 | 4,095 | Total insurance expenses | 3,563 | 2,975 |
| By type | ||||
| Claims expense | 5,257 | 3,590 | ||
| Outwards reinsurance premium expense | 36 | 31 | ||
| Movement in unexpired risk liability | 298 | 115 | ||
| Other underwriting expenses | 93 | 83 | ||
| Total claims and other expenses | 5,684 | 3,819 | ||
| less actuarial gain/(loss) | (1,709) | (481) | ||
| less operating costs relating to claims | (412) | (363) | ||
| Total insurance expenses (excl gains/losses and operations) | 3,563 | 2,975 | ||
Claims expense is the sum of claims settled and claims management expenses relating to claims incurred plus the movement in the outstanding claims liability.
Total claims and other expenses are those related to claims that have occurred prior to reporting date. Within these expenses are expenses relating to actuarial gains/(losses) and operating costs (e.g. costs for processing claims and injury prevention promotion) which due to their nature are reported elsewhere in the statement of financial performance eg. under gains/losses or personnel expenses.
Insurance expenses represents underwriting expenses less those expenses reported elsewhere i.e. insurance expenses largely comprise direct settlement of claims and expected movements in the outstanding liability and unexpired risk liability.
| Actual | ||
|---|---|---|
|
30 June 2008 $m |
30 June 2007 $m |
|
| Net Underwriting Result | ||
| Premium revenue | 2,804 | 2,552 |
| Recoveries revenue (inc reinsurance recovery) | - | - |
| Underwriting revenue | 2,804 | 2,552 |
| Less claims and other expenses | (5,684) | (3,819) |
| Net underwriting surplus/(deficit) | (2,880) | (1,267) |
The underwriting surplus/(deficit) represents the net effect on the statement of financial performance from claims incurred prior to reporting date. It includes actuarial gains/(losses).
Underwriting revenue is reported separately in the financial statements under other sovereign revenue.
| Actual | ||
|---|---|---|
|
30 June 2008 $m |
30 June 2007 $m |
|
| Operating cash flows associated with the underwriting result are: | ||
| Cash receipts | 2,647 | 2,492 |
| Cash payments | (3,041) | (2,776) |
| Net operating cash flows | (394) | (284) |
